Firy Inc. (FIRY)

NYSE: FIRY · Real-Time Price · USD

9.77

-0.47 (-4.59%)

At close: Aug 21, 2026, 4:00 PM EDT

9.73

-0.04 (-0.41%)

After-hours: Aug 21, 2026, 7:30 PM EDT

Firy Inc. Financials Overview

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Revenue & Profits

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	117.48	104.5	92.87	152.08	269.71	380.15
Revenue Growth	31.34%	12.53%	-38.94%	-43.61%	-29.05%	65.97%
Gross Profit	103.11	91.45	79.46	136.7	238.99	354.91
Operating Income	-70.28	-71.42	-92.5	-107.43	-252.5	-274.27
Net Income	-70.76	-70.41	-46.79	-101.36	-438.88	-187.93
Earnings Per Share	-4.53	-4.51	-2.62	-4.85	-21.41	-14.20
EPS Growth	-	-	-	-	-	-

Revenue by Segment

Fiscal Year	FY 2025	FY 2024
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024
Rzr	26.79	10.88
Elimination	-0.45	-0.45
Skillz	78.15	82.44
Total	104.5	92.87

Cash & Debt

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Investments	163.99	194.51	271.92	303.15	546.51	743.02
Total Debt	132.59	128.72	137	136.7	288.38	297.01
Net Cash (Debt)	31.4	65.79	134.92	166.45	258.13	446
Net Cash Growth	-69.14%	-51.24%	-18.94%	-35.52%	-42.12%	69.76%
Net Cash Per Share	2.01	4.22	7.56	7.97	12.59	22.96

Cash Flow & CapEx

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Operating Cash Flow	-58.79	-68.93	-7.07	-71.76	-179.6	-180.15
Capital Expenditures	-1.89	-1.4	-0.67	-13.24	-1.89	-3.24
Free Cash Flow	-60.68	-70.33	-7.74	-84.99	-181.49	-183.39
Free Cash Flow Growth	-	-	-	-	-	-

Margins

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Gross Margin	87.77%	87.51%	85.56%	89.89%	88.61%	93.36%
Operating Margin	-59.82%	-68.34%	-99.61%	-70.64%	-93.62%	-72.15%
Pretax Margin	-60.01%	-67.28%	-50.31%	-66.49%	-162.85%	-54.47%
Profit Margin	-60.23%	-67.38%	-50.39%	-66.65%	-162.72%	-49.43%
FCF Margin	-51.65%	-67.30%	-8.34%	-55.89%	-67.29%	-48.24%

Valuation

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Aug '26 Aug 23, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
PS Ratio	1.38	0.62	0.97	0.88	0.79	7.99